Highlights

[PUNCAK] QoQ Quarter Result on 2009-12-31 [#4]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -92.07%    YoY -     200.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 520,813 518,884 504,951 461,459 494,175 487,587 443,779 11.25%
  QoQ % 0.37% 2.76% 9.42% -6.62% 1.35% 9.87% -
  Horiz. % 117.36% 116.92% 113.78% 103.98% 111.36% 109.87% 100.00%
PBT -25,987 -47,586 -20,722 26,391 98,257 102,456 85,502 -
  QoQ % 45.39% -129.64% -178.52% -73.14% -4.10% 19.83% -
  Horiz. % -30.39% -55.65% -24.24% 30.87% 114.92% 119.83% 100.00%
Tax 544 10,064 12,067 -9,416 -25,942 -25,357 -24,135 -
  QoQ % -94.59% -16.60% 228.15% 63.70% -2.31% -5.06% -
  Horiz. % -2.25% -41.70% -50.00% 39.01% 107.49% 105.06% 100.00%
NP -25,443 -37,522 -8,655 16,975 72,315 77,099 61,367 -
  QoQ % 32.19% -333.53% -150.99% -76.53% -6.21% 25.64% -
  Horiz. % -41.46% -61.14% -14.10% 27.66% 117.84% 125.64% 100.00%
NP to SH -25,265 -37,503 -8,388 3,707 46,745 52,580 39,288 -
  QoQ % 32.63% -347.10% -326.27% -92.07% -11.10% 33.83% -
  Horiz. % -64.31% -95.46% -21.35% 9.44% 118.98% 133.83% 100.00%
Tax Rate - % - % - % 35.68 % 26.40 % 24.75 % 28.23 % -
  QoQ % 0.00% 0.00% 0.00% 35.15% 6.67% -12.33% -
  Horiz. % 0.00% 0.00% 0.00% 126.39% 93.52% 87.67% 100.00%
Total Cost 546,256 556,406 513,606 444,484 421,860 410,488 382,412 26.81%
  QoQ % -1.82% 8.33% 15.55% 5.36% 2.77% 7.34% -
  Horiz. % 142.84% 145.50% 134.31% 116.23% 110.32% 107.34% 100.00%
Net Worth 1,227,311 1,227,899 1,226,798 1,233,437 1,468,193 1,227,541 1,245,000 -0.95%
  QoQ % -0.05% 0.09% -0.54% -15.99% 19.60% -1.40% -
  Horiz. % 98.58% 98.63% 98.54% 99.07% 117.93% 98.60% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,227,311 1,227,899 1,226,798 1,233,437 1,468,193 1,227,541 1,245,000 -0.95%
  QoQ % -0.05% 0.09% -0.54% -15.99% 19.60% -1.40% -
  Horiz. % 98.58% 98.63% 98.54% 99.07% 117.93% 98.60% 100.00%
NOSH 409,103 409,299 408,932 411,145 408,967 409,180 415,000 -0.95%
  QoQ % -0.05% 0.09% -0.54% 0.53% -0.05% -1.40% -
  Horiz. % 98.58% 98.63% 98.54% 99.07% 98.55% 98.60% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -4.89 % -7.23 % -1.71 % 3.68 % 14.63 % 15.81 % 13.83 % -
  QoQ % 32.37% -322.81% -146.47% -74.85% -7.46% 14.32% -
  Horiz. % -35.36% -52.28% -12.36% 26.61% 105.78% 114.32% 100.00%
ROE -2.06 % -3.05 % -0.68 % 0.30 % 3.18 % 4.28 % 3.16 % -
  QoQ % 32.46% -348.53% -326.67% -90.57% -25.70% 35.44% -
  Horiz. % -65.19% -96.52% -21.52% 9.49% 100.63% 135.44% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 127.31 126.77 123.48 112.24 120.83 119.16 106.93 12.32%
  QoQ % 0.43% 2.66% 10.01% -7.11% 1.40% 11.44% -
  Horiz. % 119.06% 118.55% 115.48% 104.97% 113.00% 111.44% 100.00%
EPS -6.18 -9.17 -2.05 0.91 11.43 12.85 9.60 -
  QoQ % 32.61% -347.32% -325.27% -92.04% -11.05% 33.85% -
  Horiz. % -64.37% -95.52% -21.35% 9.48% 119.06% 133.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.0000 3.0000 3.0000 3.0000 3.5900 3.0000 3.0000 -
  QoQ % 0.00% 0.00% 0.00% -16.43% 19.67% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 119.67% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 115.92 115.49 112.39 102.71 109.99 108.53 98.77 11.25%
  QoQ % 0.37% 2.76% 9.42% -6.62% 1.35% 9.88% -
  Horiz. % 117.36% 116.93% 113.79% 103.99% 111.36% 109.88% 100.00%
EPS -5.62 -8.35 -1.87 0.83 10.40 11.70 8.74 -
  QoQ % 32.69% -346.52% -325.30% -92.02% -11.11% 33.87% -
  Horiz. % -64.30% -95.54% -21.40% 9.50% 118.99% 133.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.7317 2.7330 2.7306 2.7453 3.2678 2.7322 2.7711 -0.95%
  QoQ % -0.05% 0.09% -0.54% -15.99% 19.60% -1.40% -
  Horiz. % 98.58% 98.63% 98.54% 99.07% 117.92% 98.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.9000 2.7600 2.6600 3.0300 3.2300 3.1600 2.9500 -
P/RPS 2.28 2.18 2.15 2.70 2.67 2.65 2.76 -11.95%
  QoQ % 4.59% 1.40% -20.37% 1.12% 0.75% -3.99% -
  Horiz. % 82.61% 78.99% 77.90% 97.83% 96.74% 96.01% 100.00%
P/EPS -46.96 -30.12 -129.68 336.06 28.26 24.59 31.16 -
  QoQ % -55.91% 76.77% -138.59% 1,089.17% 14.92% -21.08% -
  Horiz. % -150.71% -96.66% -416.17% 1,078.50% 90.69% 78.92% 100.00%
EY -2.13 -3.32 -0.77 0.30 3.54 4.07 3.21 -
  QoQ % 35.84% -331.17% -356.67% -91.53% -13.02% 26.79% -
  Horiz. % -66.36% -103.43% -23.99% 9.35% 110.28% 126.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.97 0.92 0.89 1.01 0.90 1.05 0.98 -0.68%
  QoQ % 5.43% 3.37% -11.88% 12.22% -14.29% 7.14% -
  Horiz. % 98.98% 93.88% 90.82% 103.06% 91.84% 107.14% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 26/05/10 25/02/10 23/11/09 25/08/09 25/05/09 -
Price 2.6000 2.8400 2.3800 2.6800 3.1700 3.3000 2.8500 -
P/RPS 2.04 2.24 1.93 2.39 2.62 2.77 2.67 -16.41%
  QoQ % -8.93% 16.06% -19.25% -8.78% -5.42% 3.75% -
  Horiz. % 76.40% 83.90% 72.28% 89.51% 98.13% 103.75% 100.00%
P/EPS -42.10 -31.00 -116.03 297.24 27.73 25.68 30.10 -
  QoQ % -35.81% 73.28% -139.04% 971.91% 7.98% -14.68% -
  Horiz. % -139.87% -102.99% -385.48% 987.51% 92.13% 85.32% 100.00%
EY -2.38 -3.23 -0.86 0.34 3.61 3.89 3.32 -
  QoQ % 26.32% -275.58% -352.94% -90.58% -7.20% 17.17% -
  Horiz. % -71.69% -97.29% -25.90% 10.24% 108.73% 117.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.87 0.95 0.79 0.89 0.88 1.10 0.95 -5.69%
  QoQ % -8.42% 20.25% -11.24% 1.14% -20.00% 15.79% -
  Horiz. % 91.58% 100.00% 83.16% 93.68% 92.63% 115.79% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

359  353  589  1082 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.185+0.015 
 VSOLAR 0.040.00 
 MTRONIC 0.09+0.01 
 ASB 0.145-0.03 
 INIX 0.33+0.03 
 JCY 0.755+0.04 
 KANGER 0.21-0.01 
 SAPNRG 0.1050.00 
 MMAG-WB 0.155+0.02 
 PWORTH 0.030.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS